Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $268k initial cash invested.
-17.82%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,548
Rent
-$3,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,548 income − $8,523 expenses = $3,975 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,548
Total Expenses
$8,523
Mortgage P&I
140%
$6,368
Property Taxes
11%
$518
Home Insurance
10%
$455
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0